[SAAG] YoY TTM Result on 30-Sep-2002 [#3]

Stock
[SAAG] SAAG CONSOLIDATED (M) BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -22.31%
YoY- 8.82%
Quarter Report
Latest QR
Upcoming QR
SAAG's Result
SAAG's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 183,498 57,784 45,796 62,130 50,807 59,879 25.08%
PBT 5,687 -3,890 -3,835 2,089 1,504 -924 -
Tax -1,826 1,017 668 -522 -64 1,729 -
NP 3,861 -2,873 -3,167 1,567 1,440 805 36.80%
-
NP to SH 1,804 -2,873 -3,167 1,567 1,440 -1,128 -
-
Tax Rate 32.11% - - 24.99% 4.26% - -
Total Cost 179,637 60,657 48,963 60,563 49,367 59,074 24.89%
-
Net Worth 63,633 42,618 25,931 28,666 28,136 24,927 20.60%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 63,633 42,618 25,931 28,666 28,136 24,927 20.60%
NOSH 43,885 30,660 16,007 15,925 15,986 15,979 22.37%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 2.10% -4.97% -6.92% 2.52% 2.83% 1.34% -
ROE 2.83% -6.74% -12.21% 5.47% 5.12% -4.53% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 418.13 188.46 286.09 390.12 317.81 374.73 2.21%
EPS 4.11 -9.37 -19.78 9.84 9.01 -7.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.39 1.62 1.80 1.76 1.56 -1.45%
Adjusted Per Share Value based on latest NOSH - 15,925
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 8.45 2.66 2.11 2.86 2.34 2.76 25.06%
EPS 0.08 -0.13 -0.15 0.07 0.07 -0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0293 0.0196 0.0119 0.0132 0.013 0.0115 20.55%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.09 0.21 0.34 0.20 0.17 0.44 -
P/RPS 0.02 0.11 0.12 0.05 0.05 0.12 -30.10%
P/EPS 2.19 -2.24 -1.72 2.03 1.89 -6.23 -
EY 45.67 -44.62 -58.19 49.20 52.98 -16.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.15 0.21 0.11 0.10 0.28 -26.50%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/05 29/11/04 28/11/03 29/11/02 20/11/01 27/11/00 -
Price 0.08 0.20 0.39 0.20 0.23 0.43 -
P/RPS 0.02 0.11 0.14 0.05 0.07 0.11 -28.87%
P/EPS 1.95 -2.13 -1.97 2.03 2.55 -6.09 -
EY 51.38 -46.85 -50.73 49.20 39.16 -16.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.06 0.14 0.24 0.11 0.13 0.28 -26.50%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment